OTC : ETRXF

Etrion Corporation

$0.0006 USD

$0 (0.0%)

Volume
43.6K
Average Volume
1.64K
Market Capitalization
$200.46K
P/E Ratio
0.47
Dividend Yield
0.00%
Price Target
Year High
$0.00
Year Low
$0.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.06
ETRXF Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
revenue - - - - - 33.4M 21.88M 19.5M 21.85M 15.23M
costOfRevenue - - - - 130K 138K 14.49M 12.91M 19.46M 18.8M
grossProfit - - - - -130K 33.4M 7.39M 6.59M 2.39M -3.57M
researchAndDevelopmentExpenses - - - - - - - 388K - -
generalAndAdministrativeExpenses 760K 1.23M 1.98M 1.87M 9.51M 7.52M 5.46M 5.97M 8.15M 7.56M
sellingAndMarketingExpenses - 10000 - - 204K - - - - -
sellingGeneralAndAdministrativeExpenses 760K 1.24M 1.98M 2.35M 9.71M 7.52M 5.46M 5.97M 8.15M 7.56M
otherExpenses 19000 -899K 661K 980K 607K 1.01M 142K 46000 -350K -84000
operatingExpenses 779K 340K 2.66M 2.85M 10.9M 8.52M 5.61M 6.4M 8.43M 7.81M
costAndExpenses 779K 340K 2.66M 2.85M 12.53M 9.52M 20.09M 19.32M 27.89M 26.6M
netInterestIncome 31000 -146K -2.23M -67000 -285K -3.1M - - -13.94M -
interestIncome 42000 9000 74000 14000 - 116K - - 319K -
interestExpense 10999 155K 2.3M 81000 285K 3.21M 5.48M 6.76M 14.26M 19.92M
depreciationAndAmortization - - 2.66M 130K 130K 138K 9.3M 7.91M 10.28M 10.96M
ebitda -1.44M -473K -213K -8.23M -12.95M 25.79M 12.43M 7.01M 45.21M -4.82M
ebit -1.44M -473K -2.88M -8.36M -13.08M 25.57M 3.13M -643K 32.78M -11.04M
nonOperatingIncomeExcludingInterest 664K 133K -149K 6.01M 2.05M -1.69M -1.35M 826K -37.93M 71.63M
operatingIncome -779K -340K -3.03M -2.35M -12.53M 23.88M 1.78M 183K -6.04M -11.37M
totalOtherIncomeExpensesNet -664K -288K -2.52M -5.59M -836K -1.52M -2.51M -7.59M 23.67M -15.6M
incomeBeforeTax -1.44M -628K -5.18M -8.44M -13.37M 22.36M -2.34M -7.41M 17.63M -102.93M
incomeTaxExpense 19000 63000 87000 81000 -2.6M 2.81M 2.34M 1.21M 1.12M 7.45M
netIncomeFromContinuingOperations -1.46M -691K -5.27M -8.52M -10.77M 19.54M -6.82M -8.62M 19.55M -110.38M
netIncomeFromDiscontinuedOperations - - - - -13.79M - 2.13M - - 35.96M
otherAdjustmentsToNetIncome - - - - - 3.04M - - - -
netIncome -1.46M -691K -5.27M -8.52M 103.26M 22.59M -4.88M -8.88M 19.55M -43.15M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -1.46M -691K -5.27M -8.52M -24.56M 22.59M -4.88M -8.88M 19.55M -43.15M
eps -0.0 -0.0 -0.02 -0.03 -0.07 0.07 -0.01 -0.03 0.06 -0.13
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
cashAndCashEquivalents 1.53M 6.25M 9.92M 14.2M 20.58M 8.96M 10.6M 9.33M 30.38M 42.29M
shortTermInvestments - - - - - - - - 60000 50000
cashAndShortTermInvestments 1.53M 6.25M 9.92M 14.2M 20.58M 8.96M 10.6M 9.33M 30.44M 42.34M
netReceivables 32000 35999 118K 108K 257K 411K 2.01M 4.85M 5.57M 9.58M
accountsReceivables - - - - - - 1.27M 1.54M 881K 1.71M
otherReceivables 32000 35999 118K 108K 257K 411K 737K 3.31M 4.69M 7.87M
inventory - - - - - - - - - -
prepaids 18000 37999 122K 138K 139K - - - - -
otherCurrentAssets 33000 85000 53000 92000 145K 370.96M 121.02M 25.47M 22.37M 22.44M
totalCurrentAssets 1.62M 6.41M 10.22M 14.54M 21.12M 380.32M 133.62M 39.65M 58.38M 74.35M
propertyPlantEquipmentNet - - - - - 18000 191.8M 146.59M 140.61M 189.6M
goodwill - - - - - - - - - -
intangibleAssets - - - - - 1.11M 14.76M 13.32M 9.72M 15.88M
goodwillAndIntangibleAssets - - - - - 1.11M 14.76M 13.32M 9.72M 15.88M
longTermInvestments - - - - - - - - - -
taxAssets - - - - 43999 171K 2.84M 3.08M 2.77M 2.85M
otherNonCurrentAssets - - - - - 2000 3.95M 588K 647K 5.96M
totalNonCurrentAssets - - - - 44000 1.3M 213.34M 163.58M 153.75M 214.29M
otherAssets - - - - - - - - - -
totalAssets 1.62M 6.41M 10.22M 14.54M 21.16M 381.62M 346.96M 203.23M 212.14M 288.64M
totalPayables 111K 200K 161K 80000 444K 3.25M 2.17M 1.24M 820K 1.42M
accountPayables 111K 200K - - 364K 262K 493K 449K 285K 862K
otherPayables - - 161K 80000 80000 - 1.68M 795K 535K 558K
accruedExpenses 126K - - - - - - - - -
shortTermDebt - - - - - 41.41M 7.58M 9.85M 8.92M 15.43M
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - 161K 80000 80000 2.99M 1.68M 795K 535K 558K
deferredRevenue - - - - - 2.99M 1.68M 795K 535K 558K
otherCurrentLiabilities - 200K 2.48M 916K 1.84M 311.24M 12.72M 4.45M 4.32M 10.26M
totalCurrentLiabilities 237K 200K 2.64M 996K 2.28M 358.89M 23.97M 16.82M 14.77M 29.09M
longTermDebt - - - - - - 301.46M 166.76M 170.78M 269.35M
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - 170K 219K 512K 1.42M 1.22M 24.63M 16.72M 16.73M 36.49M
totalNonCurrentLiabilities - 170K 219K 512K 1.42M 1.22M 326.09M 183.48M 187.52M 305.84M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 237K 370K 2.86M 1.51M 3.71M 360.11M 350.06M 200.3M 202.29M 334.93M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 4.13M 2.06M 2.06M 2.06M 2.06M 111.3M 111.3M 111.3M 111.3M 111.3M
retainedEarnings -5.05M -3.58M -2.89M 2.37M 10.59M -92.56M -115.05M -109.85M -101.05M -120.77M
additionalPaidInCapital 3.46M 9.46M 9.46M 9.46M 9.46M 13.64M 13.44M 13.28M 12.54M 11.99M
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
netIncome -1.46M -691K -5.27M -8.52M -10.77M 19.54M -4.88M -8.88M 19.55M -43.15M
depreciationAndAmortization - - - - 130K 138K 9.3M 7.91M 10.28M 10.96M
deferredIncomeTax - 63000 87000 81000 - 2.81M 2.34M 1.21M 1.12M 7.45M
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital -57000 -2.2M 1.32M -2M 4.74M 13.17M 2.75M 3.16M -3.97M -1.59M
accountsReceivables 76000 134K 45000 203K 1.24M - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital -133K -2.33M 1.27M -2.2M 3.51M 13.17M - - - -
otherNonCashItems 682K -82000 281K 5.95M -1.1M -24.33M 6.19M 4.62M -28.9M 22.64M
netCashProvidedByOperatingActivities -837K -2.9M -3.58M -4.48M -7M 11.33M 15.92M 8.8M -1.35M -3.26M
investmentsInPropertyPlantAndEquipment - - - - - -318K -36.33M -15.15M -45.23M -50.85M
acquisitionsNet - - - - 141.48M - - 145K - 76.18M
purchasesOfInvestments - - - - - - - 6.02M - 3.92M
salesMaturitiesOfInvestments - - - - - - - 64000 - 6.47M
otherInvestingActivities - - - - -17.23M -12.89M -2.62M -6.02M - -3.92M
netCashProvidedByInvestingActivities - - - - 124.25M -13.21M -38.96M -14.94M -45.23M 31.8M
netDebtIssuance - - - - -40.56M - - - - -
longTermNetDebtIssuance - - - - -40.32M - - - - -
shortTermNetDebtIssuance - - - - -249K - - - - -
netStockIssuance -3.92M - - - -109.25M - - - - -
netCommonStockIssuance -3.92M - - - -109.25M - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased -3.92M - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - -6.1M -14.91M 122.77M -12.42M 24.61M -11.51M
netCashProvidedByFinancingActivities -3.92M - - - -155.92M -14.91M 122.77M -12.42M 24.61M -11.51M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue - - - - - - - - - -
costOfRevenue - - - - - - - - - -
grossProfit - - - - - - - - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 60000 220K 192K 165K 126K 342K 374K 235K 230K 910K
sellingAndMarketingExpenses - - - 57000 - 2000 3000 - - -
sellingGeneralAndAdministrativeExpenses 60000 220K 192K 222K 126K 344K 377K 289K 230K 910K
otherExpenses 5000 11000 4000 1000 3000 14000 -1.29M 239K 140K 309K
operatingExpenses 65000 231K 196K 223K 129K 358K -916K 528K 370K 1.22M
costAndExpenses 65000 231K 196K 223K 129K 358K -916K 528K 370K 1.22M
netInterestIncome 2000 -1000 1000 15000 11000 5000 -16000 -103K -39000 -295K
interestIncome 4000 1000 7000 20000 14000 9000 - - - -
interestExpense 2000 2000 6000 5000 3000 4000 16000 103K 39000 295K
depreciationAndAmortization - - - - - - - - 370K 1.22M
ebitda -65000 -297K -242K -581K -314K 49999 375K -405K -116K 8.59M
ebit -65000 -297K -242K -581K -314K 49999 375K -405K -486K 7.37M
nonOperatingIncomeExcludingInterest - 66000 45999 358K 188K -404K 552K 116K 116K -8.29M
operatingIncome -65000 -231K -196K -223K -129K -358K 916K -289K -370K -1.22M
totalOtherIncomeExpensesNet 70999 -66000 -52000 -358K -188K 404K -557K -219K -155K 8M
incomeBeforeTax 5999 -297K -248K -581K -317K 46000 359K -508K -525K 7.08M
incomeTaxExpense - - 14000 4000 1000 -7000 21000 39000 10000 12000
netIncomeFromContinuingOperations 5999 -297K -262K -585K -318K 53000 338K -547K -535K 7.06M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome 5999 -297K -262K -585K -318K 53000 338K -547K -535K 7.06M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 5999 -297K -262K -585K -318K 53000 338K -547K -535K 7.06M
eps - -0.0 -0.0 -0.0 -0.0 0.0 0.0 -0.0 -0.0 0.02
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 1.35M 1.53M 1.64M 1.89M 6.12M 6.25M 7.14M 5.9M 6.33M 9.92M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 1.35M 1.53M 1.64M 1.89M 6.12M 6.25M 7.14M 5.9M 6.33M 9.92M
netReceivables 26999 32000 36000 36000 32000 35999 67000 128K 130K 118K
accountsReceivables - - - 36000 32000 - - - - -
otherReceivables 26999 32000 36000 36000 32000 35999 67000 128K 130K 118K
inventory - - - - - - - - - -
prepaids 4000 18000 18000 11000 26000 37999 53000 45999 83000 122K
otherCurrentAssets 24000 33000 70000 61000 82000 85000 126K 31000 273K 53000
totalCurrentAssets 1.41M 1.62M 1.76M 2M 6.26M 6.41M 7.38M 6.1M 6.82M 10.22M
propertyPlantEquipmentNet - - - - - - - - - -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets - - - - - - - - - -
otherAssets - - - - - - - - - -
totalAssets 1.41M 1.62M 1.76M 2M 6.26M 6.41M 7.38M 6.1M 6.82M 10.22M
totalPayables 17000 111K 83000 96000 189K 200K 9000 6000 60000 161K
accountPayables 17000 111K 83000 96000 17000 200K - - - -
otherPayables - - - - 172K - 9000 6000 60000 161K
accruedExpenses 98000 126K 72000 60000 126K - - - - -
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - 6000 60000 161K
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities - - - 156K 315K 200K 631K 464K 135K 2.48M
totalCurrentLiabilities 115K 237K 155K 156K 315K 200K 640K 470K 195K 2.64M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - 170K 214K 211K 214K 219K
totalNonCurrentLiabilities - - - - - 170K 214K 211K 214K 219K
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 115K 237K 155K 156K 315K 370K 854K 681K 409K 2.86M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 4.13M 4.13M 4.13M 4.13M 2.06M 2.06M 2.06M 2.06M 2.06M 2.06M
retainedEarnings -5.04M -5.05M -4.75M -4.49M -3.9M -3.58M -3.64M -3.97M -3.43M -2.89M
additionalPaidInCapital 3.46M 3.46M 3.46M 3.46M 9.46M 9.46M 9.46M 9.46M 9.46M 9.46M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome 6000 -297K -262K -585K -318K 53000 338K -547K -535K 7.06M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - 4000 - -7000 21000 - 10000 12000
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital -94000 125.62K -16763 -126K 19000 -388K 137K 283K -2.55M 1.54M
accountsReceivables 28000 40627 -16398 32000 19000 87000 -41000 283K -195K 65000
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital -122K 84992 -364 -158K -56000 -475K 178K 324K -2.36M 1.48M
otherNonCashItems -69000 40228 70103 373K 143K -486K 477K 228K 62000 -10.4M
netCashProvidedByOperatingActivities -157K -131.15K -208.66K -334K -156K -828K 973K -36000 -3.01M -1.79M
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - 51422 11913 -3.92M - - - - - -
netCommonStockIssuance - 51422 11913 -3.92M - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - 51422 11913 -3.92M - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - 51422 11913 -3.92M - - - - - -